[SWKPLNT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SWKPLNT] SARAWAK PLANTATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.19%
YoY- -94.98%
Quarter Report
Latest QR
Upcoming QR
SWKPLNT's Result
SWKPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 406,000 360,572 301,800 194,880 207,676 131,748 25.21%
PBT 90,584 85,576 63,056 3,812 57,068 27,932 26.49%
Tax -25,100 -19,996 -15,824 -980 -5,208 -5,044 37.79%
NP 65,484 65,580 47,232 2,832 51,860 22,888 23.36%
-
NP to SH 66,476 66,444 47,104 2,492 49,640 22,152 24.55%
-
Tax Rate 27.71% 23.37% 25.10% 25.71% 9.13% 18.06% -
Total Cost 340,516 294,992 254,568 192,048 155,816 108,860 25.58%
-
Net Worth 553,536 517,345 497,644 478,577 479,031 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 80,679 - -
Div Payout % - - - - 162.53% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 553,536 517,345 497,644 478,577 479,031 0 -
NOSH 280,000 279,646 279,575 283,181 280,135 249,459 2.33%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.13% 18.19% 15.65% 1.45% 24.97% 17.37% -
ROE 12.01% 12.84% 9.47% 0.52% 10.36% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 145.23 128.94 107.95 68.82 74.13 52.81 22.39%
EPS 23.80 23.76 16.84 0.88 17.72 8.88 21.76%
DPS 0.00 0.00 0.00 0.00 28.80 0.00 -
NAPS 1.98 1.85 1.78 1.69 1.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 283,181
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 145.00 128.78 107.79 69.60 74.17 47.05 25.21%
EPS 23.74 23.73 16.82 0.89 17.73 7.91 24.55%
DPS 0.00 0.00 0.00 0.00 28.81 0.00 -
NAPS 1.9769 1.8477 1.7773 1.7092 1.7108 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 3.05 2.43 2.12 1.70 3.48 0.00 -
P/RPS 2.10 1.88 1.96 2.47 4.69 0.00 -
P/EPS 12.83 10.23 12.58 193.18 19.64 0.00 -
EY 7.80 9.78 7.95 0.52 5.09 0.00 -
DY 0.00 0.00 0.00 0.00 8.28 0.00 -
P/NAPS 1.54 1.31 1.19 1.01 2.04 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 25/05/12 26/05/11 25/05/10 26/05/09 24/04/08 - -
Price 2.58 2.25 2.00 2.13 3.82 0.00 -
P/RPS 1.78 1.75 1.85 3.10 5.15 0.00 -
P/EPS 10.85 9.47 11.87 242.05 21.56 0.00 -
EY 9.22 10.56 8.42 0.41 4.64 0.00 -
DY 0.00 0.00 0.00 0.00 7.54 0.00 -
P/NAPS 1.30 1.22 1.12 1.26 2.23 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment